59167

Rental Analyzer

Use the Rental Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the calculation.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%

$39,414

Cash Investment

$16,706

Annual Net Cash Flow

42.4%

Annual Return

Purchase Cost

Purchase Price
$122,990
Buyer's Premium
Purchase Closing Costs
$1,861
Loan Points
$2,459
Loan Closing Costs
$4,356
Total Acquisition Cost
$131,666
Rehab Budget
$30,700
Total Project Cost
$162,366
Rental Loan Funding
$122,952
Total Cash Investment
$39,414

Loan Terms

Rental Loan Amount
$122,952
Annual Loan Payment
$8,914
Debt Coverage Ratio
2.87
Loan Points
$2,459
Loan Closing Costs
$4,356
Up Front Financing Cost
$6,815

Closing Costs

Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$861
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$1,861
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Loan Reserve
(Months)
$0
Prepaid Insurance
(Months)
$541
Misc.
Total Loan Closing
$4,356

Rental Income

Monthly Market Rent
$2,500
Potential Gross Rent
$30,000
Vacancy Factor
%
$1,500
Effective Gross Rent
$28,500
Property Taxes
%
$1,839
Hazard Insurance
%
$541
HOA Dues (Annual)
Maintenance and Reserve
Total Expenses
$2,880
Net Operating Income
$25,620
Purchase Cap Rate
15.78%
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.